{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":5},"TERRACE"]
["UNIT #","TYPE","MNTHLY","YRLY","AC SF","& BALCONIES","TOTAL","ADJUSTED","$ p foot","LEVEL","FEATURE"]
[103,"3B-1",2800,{"$f":"SUM(C3*12)","v":33600},1552,496,{"$f":"E3+F3","v":2048},{"$f":"(F3/3)+E3","v":1717.3333333333333},{"$f":"SUM(C3/H3)","v":1.6304347826086958},1,"BLDG 1 LARGE WINDOWS ON 1ST & 2ND FL LARGEST UNIT WITH LARGE PRIVATE PATIO W ARTIFICIAL GRASS"]
[102,"3B-2",2750,{"$f":"SUM(C4*12)","v":33000},1475,175,{"$f":"E4+F4","v":1650},{"$f":"(F4/3)+E4","v":1533.3333333333333},{"$f":"SUM(C4/H4)","v":1.7934782608695654},3,"BLDG 1 LARGE WINODWS ON 1ST & 2ND FL DOUBLE MASTER BEDROOM"]
[109,"3B-5",2775,33300,1520,280,{"$f":"E5+F5","v":1800},{"$f":"(F5/3)+E5","v":1613.3333333333333},1.7200413223140496,3,"DOUBLE MASTER BEDROOM"]
[104,"3B-4",2600,31200,1535,280,1815,1628.3333333333333,1.5967246673490276,3,"DOUBLE MASTER BEDROOM"]
[111,"3B-2",3060,36720,1475,267,1742,1564,1.9565217391304348,2,"DOUBLE MASTER BEDROOM & PRIVATE TERRAACE W ARTIFICIAL GRASS"]
[110,"3B-1",null,0,1377,303,1680,1478,0,4,"CORNER UNIT W PRIVATE TERRACE & ARTIFICIAL GRASS"]
[112,"3B-1",2950,35400,1377,267,1644,1466,2.0122783083219646,5,"PRIVATE TERRACE W ARTIFICIAL GRASS"]
[114,"3B-1",2750,33000,1377,267,1644,1466,{"$f":"C10/H10","v":1.8758526603001364},5,"PRIVATE TERRACE W ARTIFICIAL GRASS"]
[115,"3B-1",3010,36120,1377,267,1644,1466,{"$f":"SUM(C11/H11)","v":2.0532060027285128},4,"CORNER UNIT W PRIVATE TERRACE & ARTIFICIAL GRASS"]
[101,"3B-3",2813,33756,1377,351,1728,1494,{"$f":"SUM(C12/H12)","v":1.8828647925033468},6,"BLDG 1 LARGE WINDOWS ON 1ST & 2ND FL"]
[113,"3B-1",2950,35400,1377,267,1644,1466,2.0122783083219646,5,"PRIVATE TERRACE W ARTIFICIAL GRASS"]
[105,"3B-1",2700,32400,1377,280,1657,1470.3333333333333,1.8363182951711632,6,"SEMI-PRIVATE TERRACE W GREEN AREA BEHIND"]
[106,"3B-1",2500,30000,1377,238,1615,1456.3333333333333,1.7166399633783476,6,"SEMI-PRIVATE TERRACE W GREEN AREA BEHIND"]
[107,"3B-1",2700,32400,1377,238,1615,1456.3333333333333,1.8539711604486153,6,"SEMI-PRIVATE TERRACE W GREEN AREA BEHIND"]
[108,"3B-1",2800,33600,1377,280,1657,1470.3333333333333,1.9043300838812063,6,"SEMI-PRIVATE TERRACE W GREEN AREA BEHIND"]
[]
[null,null,{"$f":"SUM(C3:C17)","v":39158},{"$f":"SUM(D3:D17)","v":469896},{"$nulls":4},{"$f":"AVERAGE(I3:I17)","v":1.7229960231551356}]
[]
[]
[]
[null,"For Analysis Only-Information is not warranted, Buyer's Due Diligence Required"]
[]
[null,"Rented"]
[null,"In Process"]
[null,"Vacant"]

{"sheet":"Sheet2","index":1,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["BUILDING SQ. FT.",21253,"CURRENT YEAR",null,"proposed"]
["TATOL LAND SQ. FT.",36155]
["TOTAL YEARLY",null,{"$f":"Sheet1!D19","v":469896},"TOTAL YEARLY"]
["EXPENSES",null,{"$f":"C20","v":113962.31000000001}]
["PURCHASE PRICE",null,6000000,"NOI"]
[]
["EXPENSES"]
["VACANCY","Projected 5%",null,{"$f":"C21/C5","v":5.9322281666666664E-2}]
["SALES TAX"]
["ADJ PROPERTY TAX",null,58542]
["INSURANCE",null,19146.55]
["MANGEMENT",null,{"$f":"C3*5%","v":23494.800000000003}]
["LEGAL FEES",null,0]
["PARKING LOT ",null,0]
["Landscape",null,5890]
["WASTE EXP",null,1200]
["ELECTRIC",null,990]
["RESERVES",null,{"$f":"C3*1%","v":4698.96}]
["LEASING FEES",null,0]
["OPERATING EXPENSES",null,{"$f":"SUM(C8:C19)","v":113962.31000000001}]
["NOI",null,{"$f":"(C3-C20)","v":355933.69}]
[]
[]
[]
[]
[null,"For Analysis Only-Information is not warranted, Buyer's Due Diligence Required"]